XTAI8101
Market cap15mUSD
Dec 23, Last price
19.35TWD
1D
-1.53%
Jan 2017
-34.25%
Name
Arima Communications Corp
Chart & Performance
Profile
Arima Communications Corp. researches, develops, designs, manufactures, and sells mobile communication and Internet of Things products primarily in Taiwan. Its solutions include enterprise display platform; mobile devices; tablets; and LTE wearable trackers, smart rearview mirrors, barcode scanners, and RF modules. The company provides electronic components, and solar products and equipment. Arima Communications Corp. was incorporated in 1999 and is based in New Taipei City, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 167,942 -53.58% | 361,794 -50.94% | 737,512 -75.87% | |||||||
Cost of revenue | 357,034 | 646,912 | 1,271,957 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (189,092) | (285,118) | (534,445) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 9,942 | 17,025 | ||||||||
Tax Rate | ||||||||||
NOPAT | (189,092) | (295,060) | (551,470) | |||||||
Net income | (203,449) 18.29% | (171,993) -9,422.11% | 1,845 -100.29% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 137,428 | 137,061 | 53,946 | |||||||
Long-term debt | 145,101 | 164,962 | 181,034 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 154,076 | 5,369 | 3,559 | |||||||
Net debt | (87,747) | (75,765) | (338,941) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (100,426) | (125,145) | (276,418) | |||||||
CAPEX | (124) | (1,886) | (55,903) | |||||||
Cash from investing activities | 19,107 | 76,018 | 195,419 | |||||||
Cash from financing activities | 88,352 | (43,904) | 31,607 | |||||||
FCF | (161,500) | (317,280) | (67,397) | |||||||
Balance | ||||||||||
Cash | 31,260 | 35,006 | 103,225 | |||||||
Long term investments | 339,016 | 342,782 | 470,696 | |||||||
Excess cash | 361,879 | 359,698 | 537,045 | |||||||
Stockholders' equity | 58,750 | 281,644 | 442,944 | |||||||
Invested Capital | 405,733 | 258,503 | 133,491 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 72,831 | 72,831 | 72,831 | |||||||
Price | 4.00 -33.99% | 6.06 -28.83% | 8.51 -25.31% | |||||||
Market cap | 291,324 -33.99% | 441,356 -28.83% | 620,105 -25.31% | |||||||
EV | 204,020 | 380,740 | 347,026 | |||||||
EBITDA | (130,368) | (210,146) | (403,523) | |||||||
EV/EBITDA | ||||||||||
Interest | 12,059 | 17,692 | 35,507 | |||||||
Interest/NOPBT |